$428,000
NAL Estimated Property Value2611 Tillman Dr, Arlington, TX, 76006
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesTrash Compactor, Dishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size7,797 sqft
Building Information
Year Built1995
Stories1
Garage Spaces2
Land Information
APN34556-2-10
Lot Number10
SubdivisionRiver Ridge Addition
Land UseResidential
Legal DescriptionRIVER RIDGE ADDITION BLOCK 2 LOT 10
Census Tract113116
Assessed Land Value$70,000
Assessed Improvement Value$326,716
Assessment Year2025
About this property
Come see this magnificent home. You could make a gate into the park that is just behind the home. And surly enjoy the sanctuary just in the back yard. Full sound system, completely remodeled with the finest of decor. New roof, new hvac, new filtration system. This home will wow you!
Investor Tools
$428,000
Estimated Property Value
$229,715Estimated Mortgage Balance
$198,285Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,568 /month
Positive
Cash Flow Estimate:
$856 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$732/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,640
$396,716
2025
$70,000
$326,716
$396,716
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,640
$396,716
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$257,000
No
First
Nov 4, 2020
Dec 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$229,715
$198,285
46%
54%
$1,541/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$1,541/mo
+$599/mo
6.0%
